So Ellis is Timm's replacement!
Now we need to find replacements on a 'like for like or better' basis for:
Graham - gone
Frizell - is going
De Belin - may be gone
Lafai - is going
Norman - going
Dufty - to replace Norman at 6
Big dollars need to be spent so we need enough salary cap to replace those leaving or who have already left:
Aitken - 350-400k - replaced by Lomax at 500k
Lafai - 400-450k - to be replaced by a new player at 600k
Norman - 800k - to be replaced by Dufty at 500k
Frizell - 500-600k - to be replaced by a new player at 600k
Graham - 600k - to be replaced by a new player at 700k
De Belin - 550k - to be replaced by McInnes at 600k
Pearson - 200k - replaced by Saab at 200k
Luke - 200k - replaced by Brittain at 200k
Leilua - 200k - replaced by Fuimaono at 400k
10 players costing about 3.9m. Good clean-out!
Less salary cap for players already purchased for season 2021 and beyond, e.g. Britton, Williame, Merrin, Fuimaono, etc.
I'm assuming the Club will keep Sailor, Vaughan, and Saab for season 2021. I'm also assuming that Ramsey, the Feagai twins, and Schiller will be in the development squad or the top 30 in 2021.
So for 2021, we are looking for 4 new players (at an additional 3ml) to make up a 17 of:
1. New player - 1m
2. Saab
3. Lomax
4. New player - 600k
5. Ravalawa
6. Dufty
7. Clune
8. New player - 700k
9. Hunt
10. Vaughan
11. T Sims
12. New player - 700k
13. McInnes
14. Kerr / Blacker
15. Laurie / Ellis
16. Merrin / Fuimaono
17. Ford / Brittain
All above salary figures are an indication only.